| Total Revenue | | 4,460 | 4,444 | 2,637 | |
| Cost of Goods Sold Incl. D&A | | 1,933 | 2,026 | 1,231 |
| Gross Profit | | 2,527 | 2,418 | 1,406 |
| Selling, General and Administrative Excl. Other | | 1,272 | 1,144 | 622 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 323 | 374 | 243 |
| Operating Income | | 933 | 900 | 541 |
| Interest Expense | | 1,485 | 1,492 | 1,170 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 1,113 | 875 | 541 |
| Income Taxes | | 231 | 173 | 100 |
| Consolidated Net Income | | 881 | 702 | 441 |
| Net Income From Continuing Operations | | 881 | 702 | 441 |
| Net Income | | 881 | 702 | 441 |
| EPS (Recurring) | | 11.34 | 9.20 | 9.05 |
| EPS (Basic, Before Extraordinaries) | | 11.34 | 9.20 | 9.05 |
| EPS (Diluted) | | 11.27 | 9.13 | 8.99 |
| EBITDA | | 1,088 | 1,060 | 594 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.81 | 12.60 | — |
| Price To Sales Ratio | | 2.27 | 1.97 | — |
| Gross Margin | | 56.66 | 54.41 | 53.32 |
| Operating Margin | | 20.92 | 20.25 | 20.52 |
| Net Margin | | 19.75 | 15.80 | 16.72 |
| Shares Outstanding | | 76 | 76 | 49 |
| Market Capitalization | | 10,113 | 8,743 | — |
| Operating Lease Expense | | — | — | — |
